Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.65% first-year return on $202k initial cash invested.
-25.65%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,281
Rent
-$4,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,281 income − $5,594 expenses = $4,313 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,281
Total Expenses
$5,594
Mortgage P&I
340%
$4,355
Property Taxes
12%
$152
Home Insurance
24%
$306
HOA
13%
$167
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$320